Quarterly Financials | Jun 2020 | Sept 2020 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Revenue | 20 | 40 | 193 | 444 | 689 | 476 | 435 | 345 | 396 | 95 | 62 | 78 | 43 | 86 | 45 |
Expenses | 18 | 34 | 146 | 335 | 474 | 330 | 359 | 278 | 350 | 148 | 92 | 119 | 63 | 115 | 40 |
EBITDA | 2 | 6 | 48 | 109 | 214 | 146 | 76 | 67 | 46 | -53 | -30 | -40 | -20 | -29 | 5 |
Operating Profit % | 10 % | 14 % | 25 % | 25 % | 31 % | 31 % | 17 % | 19 % | 10 % | -62 % | -49 % | -53 % | -51 % | -47 % | 5 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 |
Profit Before Tax | 2 | 5 | 48 | 109 | 214 | 146 | 75 | 64 | 44 | -54 | -32 | -42 | -21 | -30 | 3 |
Tax | 0 | 1 | 12 | 27 | 53 | 40 | 19 | 16 | 11 | -16 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 1 | 4 | 36 | 81 | 161 | 105 | 56 | 48 | 32 | -38 | -32 | -42 | -21 | -30 | 3 |
EPS in ₹ | 271.02 | 806.14 | 51.93 | 118.20 | 234.52 | 38.26 | 20.38 | 17.51 | 11.62 | -13.96 | -11.54 | -15.16 | -7.66 | -10.98 | 1.27 |
Balance Sheet | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 2 | 3 | 3 | 4 | 15 | 40 | 560 | 881 | 663 |
Fixed Assets | 0 | 1 | 0 | 0 | 1 | 1 | 26 | 26 | 29 |
Current Assets | 1 | 2 | 2 | 4 | 10 | 33 | 528 | 650 | 312 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 85 | 86 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 45 | 36 |
Other Assets | 2 | 2 | 3 | 4 | 13 | 38 | 507 | 725 | 512 |
Total Liabilities | 1 | 1 | 2 | 2 | 8 | 15 | 151 | 342 | 249 |
Current Liabilities | 0 | 0 | 1 | 2 | 8 | 14 | 150 | 125 | 46 |
Non Current Liabilities | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 217 | 202 |
Total Equity | 1 | 1 | 1 | 2 | 6 | 25 | 409 | 539 | 414 |
Reserve & Surplus | 1 | 1 | 1 | 2 | 6 | 20 | 402 | 511 | 386 |
Share Capital | 0 | 0 | 0 | 0 | 0 | 5 | 7 | 28 | 28 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 1 | 14 | -6 | 3 | 3 |
Investing Activities | 0 | -0 | -0 | 0 | 0 | -4 | -2 | -50 | -102 | -83 |
Operating Activities | 0 | 0 | 0 | 0 | 0 | 6 | 16 | 30 | 54 | 149 |
Financing Activities | 0 | -0 | -0 | -1 | -0 | -0 | 0 | 14 | 51 | -63 |
% Holding | Apr 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 73.47 % | 73.47 % | 73.47 % | 73.47 % | 73.47 % | 73.47 % | 73.47 % | 73.44 % | 73.42 % | 73.42 % | 73.41 % | 73.40 % | 73.43 % | 73.42 % |
FIIs | 6.28 % | 6.02 % | 5.36 % | 4.70 % | 5.51 % | 5.29 % | 5.36 % | 5.43 % | 4.69 % | 0.23 % | 0.14 % | 0.14 % | 0.14 % | 0.14 % |
DIIs | 6.27 % | 6.27 % | 6.27 % | 6.14 % | 5.73 % | 5.73 % | 5.31 % | 4.43 % | 4.34 % | 0.00 % | 0.02 % | 0.02 % | 0.00 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 13.98 % | 14.24 % | 14.91 % | 15.70 % | 15.30 % | 15.51 % | 15.86 % | 16.70 % | 17.55 % | 26.36 % | 26.43 % | 26.44 % | 26.43 % | 26.44 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
89.94 | 93,658.12 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 39.23 | |
317.25 | 15,420.17 | 36.17 | 2,538.97 | -7.00 | 495 | -24.37 | 37.01 | |
73.16 | 10,163.83 | 8.85 | 6,191.69 | 49.62 | 424 | 377.88 | 33.76 | |
593.10 | 9,557.64 | 27.03 | 2,298.69 | 19.14 | 347 | 7.72 | 61.95 | |
171.13 | 5,882.76 | - | 18,320.16 | -13.24 | -796 | -121.72 | 45.09 | |
126.82 | 5,873.28 | 16.69 | 5,071.42 | 1.77 | 346 | 8.19 | 38.23 | |
403.00 | 5,849.05 | 35.50 | 12,304.09 | 8.13 | 190 | -28.25 | 38.54 | |
3,041.35 | 5,146.88 | 49.85 | 9,367.71 | 18.37 | 113 | -24.81 | 42.92 | |
926.00 | 4,931.72 | 15.67 | 1,211.62 | 7.67 | 300 | 5.79 | 28.85 | |
672.05 | 4,739.65 | - | 874.80 | 54.62 | -18 | 133.57 | 38.92 |